[WOODLAN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -39.93%
YoY- 147.35%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 6,277 7,253 6,389 8,953 7,755 10,103 8,172 -4.29%
PBT -398 -701 1,612 357 -171 -2,145 -4,703 -33.71%
Tax -180 -122 26 -178 -207 10 366 -
NP -578 -823 1,638 179 -378 -2,135 -4,337 -28.50%
-
NP to SH -578 -823 1,638 179 -378 -2,135 -4,337 -28.50%
-
Tax Rate - - -1.61% 49.86% - - - -
Total Cost 6,855 8,076 4,751 8,774 8,133 12,238 12,509 -9.53%
-
Net Worth 39,200 38,800 39,626 36,214 35,496 35,191 36,215 1.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 39,200 38,800 39,626 36,214 35,496 35,191 36,215 1.32%
NOSH 40,001 40,001 40,026 40,238 39,883 40,035 40,017 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -9.21% -11.35% 25.64% 2.00% -4.87% -21.13% -53.07% -
ROE -1.47% -2.12% 4.13% 0.49% -1.06% -6.07% -11.98% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.69 18.13 15.96 22.25 19.44 25.23 20.42 -4.29%
EPS -1.44 -2.06 4.09 0.45 -0.94 -5.34 -10.84 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.99 0.90 0.89 0.879 0.905 1.33%
Adjusted Per Share Value based on latest NOSH - 40,238
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.49 16.74 14.74 20.66 17.90 23.31 18.86 -4.29%
EPS -1.33 -1.90 3.78 0.41 -0.87 -4.93 -10.01 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9046 0.8954 0.9144 0.8357 0.8192 0.8121 0.8357 1.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.435 0.28 0.36 0.28 0.34 0.38 0.45 -
P/RPS 2.77 1.54 2.26 1.26 1.75 1.51 2.20 3.91%
P/EPS -30.10 -13.61 8.80 62.94 -35.87 -7.13 -4.15 39.08%
EY -3.32 -7.35 11.37 1.59 -2.79 -14.03 -24.08 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.36 0.31 0.38 0.43 0.50 -2.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.47 0.28 0.46 0.29 0.49 0.38 0.34 -
P/RPS 3.00 1.54 2.88 1.30 2.52 1.51 1.66 10.35%
P/EPS -32.53 -13.61 11.24 65.19 -51.70 -7.13 -3.14 47.59%
EY -3.07 -7.35 8.90 1.53 -1.93 -14.03 -31.88 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.46 0.32 0.55 0.43 0.38 3.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment